|
Real-time
Oslo Bors
06:12:39 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 149.00 NOK | -0.53% |
|
+2.90% | -15.82% |
| 09-07 | Synact surged in Stockholm, the OMXS30 index rose 0.2 percent | FW |
| 09-07 | Affarsvarlden urges caution on Rejlers and Multiconsult until the merger has settled | FW |
Company Valuation: Multiconsult ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,216 | 3,797 | 3,328 | 5,440 | 4,765 | 4,129 | - | - |
| Change | - | -9.94% | -12.36% | 63.48% | -12.4% | -13.35% | - | - |
| Enterprise Value (EV) 1 | 5,070 | 4,448 | 3,500 | 5,560 | 6,191 | 5,376 | 5,213 | 5,147 |
| Change | - | -12.27% | -21.32% | 58.89% | 11.33% | -13.16% | -3.04% | -1.26% |
| P/E | 18x | 12.6x | 10.7x | 13.2x | 19.2x | 13.6x | 11.3x | 10.4x |
| PBR | 4.97x | 3.86x | 3.17x | 4.45x | 4.11x | 3.16x | 2.83x | 2.52x |
| PEG | - | 0.5x | 2.37x | 0.4x | -0.5x | 0.7x | 0.6x | 1.18x |
| Capitalization / Revenue | 1.11x | 0.91x | 0.69x | 1.01x | 0.84x | 0.68x | 0.64x | 0.61x |
| EV / Revenue | 1.33x | 1.06x | 0.73x | 1.03x | 1.09x | 0.89x | 0.8x | 0.77x |
| EV / EBITDA | 9.34x | 7.29x | 5.33x | 7.26x | 9.57x | 7.53x | 6.35x | 5.97x |
| EV / EBIT | 14.5x | 11x | 8.57x | 10.8x | 15.9x | 12.2x | 9.67x | 8.91x |
| EV / FCF | 12.1x | 8.56x | 10.8x | 9.66x | 35.7x | 7.79x | 10.1x | 11x |
| FCF Yield | 8.24% | 11.7% | 9.27% | 10.4% | 2.8% | 12.8% | 9.94% | 9.1% |
| Dividend per Share 2 | 6 | 9 | 8 | 10 | 5 | 7.355 | 8.953 | 10.17 |
| Rate of return | 3.85% | 6.47% | 6.45% | 5.03% | 2.82% | 4.91% | 5.98% | 6.79% |
| EPS 2 | 8.67 | 11.06 | 11.56 | 15.11 | 9.22 | 11.05 | 13.27 | 14.43 |
| Distribution rate | 69.2% | 81.4% | 69.2% | 66.2% | 54.2% | 66.6% | 67.5% | 70.4% |
| Net sales 1 | 3,804 | 4,189 | 4,802 | 5,384 | 5,657 | 6,058 | 6,495 | 6,718 |
| EBITDA 1 | 542.8 | 610.2 | 656.3 | 765.4 | 646.8 | 714.3 | 821.4 | 861.8 |
| EBIT 1 | 348.9 | 403.1 | 408.2 | 516.6 | 389.8 | 440.5 | 539.1 | 577.7 |
| Net income 1 | 234.7 | 303 | 318.1 | 416.5 | 253 | 304.9 | 366.9 | 398.2 |
| Net Debt 1 | 853.6 | 650.9 | 171.9 | 120.4 | 1,425 | 1,247 | 1,084 | 1,018 |
| Reference price 2 | 156.00 | 139.00 | 124.00 | 199.00 | 177.00 | 149.80 | 149.80 | 149.80 |
| Nbr of stocks (in thousands) | 27,026 | 27,316 | 26,836 | 27,337 | 26,922 | 27,565 | - | - |
| Announcement Date | 2/10/22 | 2/8/23 | 2/6/24 | 2/11/25 | 2/10/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.56x | 0.89x | 7.53x | 4.91% | 445M | |
| 53.95x | 2.48x | 23.7x | 0.07% | 93.02B | |
| 12.17x | 1.05x | 5.73x | 4.81% | 71.23B | |
| 32.75x | 4.11x | 22.32x | 0.21% | 55.9B | |
| 26.58x | 2.04x | 20.06x | 1.15% | 56.91B | |
| 50.33x | 4.01x | 25.51x | 1.81% | 40.19B | |
| 28.45x | 0.7x | 11.59x | 2.18% | 35.8B | |
| 22.85x | 1.56x | 14.37x | 0.2% | 33.01B | |
| 22.61x | 0.46x | 7.27x | 2.61% | 31.19B | |
| 5.07x | 0.31x | 5.83x | 5.8% | 27.03B | |
| Average | 26.83x | 1.76x | 14.39x | 2.37% | 44.47B | |
| Weighted average by Cap. | 31.19x | 2.05x | 16.42x | 1.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MULTI Stock
- Valuation Multiconsult ASA
Select your edition
All financial news and data tailored to specific country editions
